[TWSPLNT] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -100.5%
YoY- 67.34%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 57,331 40,121 24,986 11,520 47,565 33,364 20,453 98.42%
PBT 2,247 962 -1,739 -227 35,715 37,393 622 134.88%
Tax 781 531 1,739 227 -6,339 -6,084 -622 -
NP 3,028 1,493 0 0 29,376 31,309 0 -
-
NP to SH 3,028 1,493 -1,409 -146 29,376 31,309 -832 -
-
Tax Rate -34.76% -55.20% - - 17.75% 16.27% 100.00% -
Total Cost 54,303 38,628 24,986 11,520 18,189 2,055 20,453 91.39%
-
Net Worth 405,335 407,657 403,486 410,422 404,799 406,361 374,399 5.42%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - 1,599 - - -
Div Payout % - - - - 5.45% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 405,335 407,657 403,486 410,422 404,799 406,361 374,399 5.42%
NOSH 160,211 160,495 160,113 162,222 159,999 159,984 160,000 0.08%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 5.28% 3.72% 0.00% 0.00% 61.76% 93.84% 0.00% -
ROE 0.75% 0.37% -0.35% -0.04% 7.26% 7.70% -0.22% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 35.78 25.00 15.61 7.10 29.73 20.85 12.78 98.27%
EPS 1.89 0.93 -0.88 -0.09 18.36 19.57 -0.52 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.53 2.54 2.52 2.53 2.53 2.54 2.34 5.32%
Adjusted Per Share Value based on latest NOSH - 162,222
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 9.13 6.39 3.98 1.83 7.58 5.31 3.26 98.31%
EPS 0.48 0.24 -0.22 -0.02 4.68 4.99 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.25 0.00 0.00 -
NAPS 0.6456 0.6493 0.6426 0.6537 0.6447 0.6472 0.5963 5.42%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.02 1.03 1.25 1.15 0.96 0.83 0.77 -
P/RPS 2.85 4.12 8.01 16.19 3.23 3.98 6.02 -39.17%
P/EPS 53.97 110.72 -142.05 -1,277.78 5.23 4.24 -148.08 -
EY 1.85 0.90 -0.70 -0.08 19.13 23.58 -0.68 -
DY 0.00 0.00 0.00 0.00 1.04 0.00 0.00 -
P/NAPS 0.40 0.41 0.50 0.45 0.38 0.33 0.33 13.64%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 22/08/02 23/05/02 28/02/02 27/11/01 29/08/01 -
Price 0.95 1.05 1.34 1.36 1.00 0.98 1.08 -
P/RPS 2.65 4.20 8.59 19.15 3.36 4.70 8.45 -53.74%
P/EPS 50.26 112.87 -152.27 -1,511.11 5.45 5.01 -207.69 -
EY 1.99 0.89 -0.66 -0.07 18.36 19.97 -0.48 -
DY 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.53 0.54 0.40 0.39 0.46 -11.92%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment